[KAMDAR] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 99.0%
YoY- 134.28%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 202,241 200,483 196,752 193,297 190,790 192,641 185,357 5.97%
PBT 28,849 28,344 26,978 26,642 17,000 17,527 15,515 51.15%
Tax -6,754 -6,861 -6,649 -6,583 -6,920 -6,676 -6,319 4.53%
NP 22,095 21,483 20,329 20,059 10,080 10,851 9,196 79.29%
-
NP to SH 22,095 21,483 20,329 20,059 10,080 10,851 9,196 79.29%
-
Tax Rate 23.41% 24.21% 24.65% 24.71% 40.71% 38.09% 40.73% -
Total Cost 180,146 179,000 176,423 173,238 180,710 181,790 176,161 1.50%
-
Net Worth 180,045 176,243 175,242 172,125 159,352 154,035 1,548 2275.83%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 180,045 176,243 175,242 172,125 159,352 154,035 1,548 2275.83%
NOSH 197,851 198,026 201,428 197,845 126,470 126,258 1,279 2772.85%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.93% 10.72% 10.33% 10.38% 5.28% 5.63% 4.96% -
ROE 12.27% 12.19% 11.60% 11.65% 6.33% 7.04% 594.02% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 102.22 101.24 97.68 97.70 150.86 152.58 14,487.68 -96.31%
EPS 11.17 10.85 10.09 10.14 7.97 8.59 718.77 -93.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.89 0.87 0.87 1.26 1.22 1.21 -17.28%
Adjusted Per Share Value based on latest NOSH - 197,845
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 102.15 101.26 99.37 97.63 96.36 97.30 93.62 5.97%
EPS 11.16 10.85 10.27 10.13 5.09 5.48 4.64 79.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9094 0.8902 0.8851 0.8694 0.8049 0.778 0.0078 2279.66%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.28 0.29 0.34 0.31 0.27 0.25 0.28 -
P/RPS 0.27 0.29 0.35 0.32 0.18 0.16 0.00 -
P/EPS 2.51 2.67 3.37 3.06 3.39 2.91 0.04 1475.12%
EY 39.88 37.41 29.68 32.71 29.52 34.38 2,567.03 -93.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.39 0.36 0.21 0.20 0.23 21.99%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.31 0.32 0.32 0.38 0.34 0.27 0.25 -
P/RPS 0.30 0.32 0.33 0.39 0.23 0.18 0.00 -
P/EPS 2.78 2.95 3.17 3.75 4.27 3.14 0.03 1942.14%
EY 36.02 33.90 31.54 26.68 23.44 31.83 2,875.07 -94.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.37 0.44 0.27 0.22 0.21 37.84%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment